Noah manages Arcs & Barges, a retail operation that specializes in selling large cruise ships. ...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Noah manages Arcs & Barges, a retail operation that specializes in selling large cruise ships. • When Noah closed his books at the end of December, retained earnings was $1,080,000. • Sales are 100% on credit. • Credit sales are collected as follows: o 50% in the month of the sale o 10% in each subsequent month. . Cash on hand and Accounts receivable on December 31st were $250,000 and $750,000, respectively. The accounts receivable include past-due amounts from previous months, of which one-third is expected to be collected each month of the budgeted period. • Each ship sells for $50,000. Sales (in ships) projected as follows: 10 ships 20 ships 0 ships 30 ships January... February March... April.... • Arcs & Barges maintains an inventory of at least two ships at the end of each month. The ships cost the company $40,000 each. Noah pays for his inventory purchases as follows: 90% during the month purchased and 10% during the next month. The Company did not have any accounts payable at the end of December solt nek Assume that Noah's incurs the following operating expenses each month: Rent Insurance Property taxes (February only) Licensing (January only) Other fixed expenses Commissions $14,500 2,500 20,000 10,000 5,000 10% of sales revenue All fixed and variable expenses are paid in the month incurred • The Company must maintain a minimum cash balance of $200,000. In the event of a "rainy day", it is able to draw on a line of credit it has with the bank to cover any shortages. Any borrowings must be repaid in the next month. • Inventory on hand at December 31st included 2 ships. Noah is hiring you as a consultant to help him prepare the master budget he will need in order to effectively manage his company for the next several months. While he is very knowledgeable about his line of business, his background in accounting and finance is limited. Your task is to draft his master budget for January-March and educate him as to what its components are and how they interrelate from a business standpoint. • Required (with available points in parenthesis) o Sales Budget /Schedule of Cash Collections (4) o Purchasing Budget /Schedule of Cash Disbursements (4) o Selling and administrative expense budget (3) o Cash Budget (3) o Budgeted income statement (3) o Budgeted balance sheet (5) o All budgets completed using an Excel spreadsheet (3): . Formatted professionally (1) . Formulas used where applicable (1) ▪ Numbers linked between budgets (1) 2 Noah manages Arcs & Barges, a retail operation that specializes in selling large cruise ships. • When Noah closed his books at the end of December, retained earnings was $1,080,000. • Sales are 100% on credit. • Credit sales are collected as follows: o 50% in the month of the sale o 10% in each subsequent month. . Cash on hand and Accounts receivable on December 31st were $250,000 and $750,000, respectively. The accounts receivable include past-due amounts from previous months, of which one-third is expected to be collected each month of the budgeted period. • Each ship sells for $50,000. Sales (in ships) projected as follows: 10 ships 20 ships 0 ships 30 ships January... February March... April.... • Arcs & Barges maintains an inventory of at least two ships at the end of each month. The ships cost the company $40,000 each. Noah pays for his inventory purchases as follows: 90% during the month purchased and 10% during the next month. The Company did not have any accounts payable at the end of December solt nek Assume that Noah's incurs the following operating expenses each month: Rent Insurance Property taxes (February only) Licensing (January only) Other fixed expenses Commissions $14,500 2,500 20,000 10,000 5,000 10% of sales revenue All fixed and variable expenses are paid in the month incurred • The Company must maintain a minimum cash balance of $200,000. In the event of a "rainy day", it is able to draw on a line of credit it has with the bank to cover any shortages. Any borrowings must be repaid in the next month. • Inventory on hand at December 31st included 2 ships. Noah is hiring you as a consultant to help him prepare the master budget he will need in order to effectively manage his company for the next several months. While he is very knowledgeable about his line of business, his background in accounting and finance is limited. Your task is to draft his master budget for January-March and educate him as to what its components are and how they interrelate from a business standpoint. • Required (with available points in parenthesis) o Sales Budget /Schedule of Cash Collections (4) o Purchasing Budget /Schedule of Cash Disbursements (4) o Selling and administrative expense budget (3) o Cash Budget (3) o Budgeted income statement (3) o Budgeted balance sheet (5) o All budgets completed using an Excel spreadsheet (3): . Formatted professionally (1) . Formulas used where applicable (1) ▪ Numbers linked between budgets (1) 2
Expert Answer:
Answer rating: 100% (QA)
Sales Budget Schedule of Cash Collections 4 The sales budget is an important component of the master budget as it is used to project the companys expected sales revenue for a given period It provides ... View the full answer
Related Book For
Posted Date:
Students also viewed these general management questions
-
Which accounts are closed at the end of an accounting period? Why are these accounts closed?
-
The Retained Earnings balance at the end of last year was $50,000. In June of this year, well after last years books were closed, it was found that a mistake had been made in computing depreciation...
-
The acquisition cost of inventory remaining at the end of a period is measured using LIFO, FIFO, or average cost. a. Rank cost of goods sold, gross profit, and ending inventory from highest to lowest...
-
A geostationary satellite orbiting at a height 36,000km operates at 4GHz using a transmitter antenna that has a gain of 15dB. On earth the receiver antenna has a gain of 45dB. Calculate; (a) Free...
-
For Wesland Company, a mixed cost is $15,000 plus $18 per direct labor hour. Diagram the behavior of the cost using increments of 500 hours up to 2,500 hours on the horizontal axis and increments of...
-
John Holland Incorporated provides you with the following information. The company does not report any book tax differences and is subject to a 21% income tax rate. Holland is a US Corporate tax...
-
. Let total market demand for labor be represented by ED = 1,000 50w where ED is total employment and w is the hourly wage. (a) What is the market clearing wage when total labor supply is...
-
The article concludes on the note that conflict need not be a bad thing. Compare this view with that in the chapter concerning the win-win approach to negotiation.
-
Discuss why 7 . A four - stroke cycle engine may or may not have a pressure boost in the intake system. 8 . The two - stroke cycle engine must always have an intake pressure boost. 9 . The marine...
-
A storage tank is connected to a pond (at atmospheric pressure!) by a length of 3-in pipe and two gate valves. From previous operating experience, it has been found that when the tank is at a...
-
/courses/ 672012.1/dl/outline Question 7 Question 8 x What of the following is not a purpose of the Open Flow counters? On which instances cannot the counters be applied? Question 9 Content What is...
-
Moral standards includes theories holding that a society has certain common, objective, consistent standards that forbid certain behavior as wrong and hold that other behavior is right. T or F
-
A promise made by a landlord or a tenant in a lease. a. abandonment b. assignment c. condition d. covenant e. eviction f. lease g. lessee h. lessor i. periodic tenancy j. quiet enjoyment k. sublease...
-
A U.S. law that makes it unlawful to bribe foreign government offi cials to obtain or retain business. a. comity b. transnational ins titutions c. General Agreement on Tariffs a nd Trade d. World...
-
The corporate culture may either foster or discourage moral action on the part of its management and workers. T or F
-
The legal term in a landlordtenant relationship that refers to the tenant. a. abandonment b. assignment c. condition d. covenant e. eviction f. lease g. lessee h. lessor i. periodic tenancy j. quiet...
-
The stepped circular aluminum shaft has two different diameters: D1 = 27 mm and D2 = 38 mm. Loads of F1 = 11 kN and F2 = 21 kN are applied at the end of the shaft and at the step. (L1 = 328 mm, L2 =...
-
Uniform electric field in Figure a uniform electric field is directed out of the page within a circular region of radius R = 3.00 cm. The magnitude of the electric field is given by E = (4.50 x 10-3...
-
Refer to Practice 13-20. Compute the balance in In practice 13-20 ...............................................................Net Income (Loss) ......Dividends 2011 . . . . . . . . . . . . . . . ....
-
The Martin Company reported income before taxes of $370,000 for 2012 and $526,000 for 2013. A later audit produced the following information: (a) The ending inventory for 2012 included 2,000 units...
-
Atlantic Pacific Corporation was organized on September 1, 2013, with authorized capital stock of 150,000 shares of 7% cumulative preferred stock with a $40 par value and 1,000,000 shares of no-par...
-
A crystal sample of bacteriorhodpsin, a light-sensitive protein found in halobacteria that responds to light energy, has crystal planes separated by 0.20 nm. If a beam of 11 keV x rays illuminates a...
-
A nickel crystals work function is measured to be 5.22 eV at 25C. As the temperature increases by 300C, the work function drops by 50 meV. By how much does this shift the threshold wavelength for...
-
Investigators have created structures consisting of linear chains of ionized atoms on a smooth surface. Electrons are restricted to travel along the chain. The energy levels of the electrons match...
Study smarter with the SolutionInn App